[CAP] YoY Annual (Unaudited) Result on 2020-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 30/06/20 30/06/19 30/06/18 30/06/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 0 0 0 0 205,281 382,578 481,384 - YoY % 0.00% 0.00% 0.00% 0.00% -46.34% -20.53% - Horiz. % 0.00% 0.00% 0.00% 0.00% 42.64% 79.47% 100.00%
PBT -1,007 -226 -226 -670,302 -49,078 79,643 123,410 - YoY % -345.58% 0.00% 99.97% -1,265.79% -161.62% -35.46% - Horiz. % -0.82% -0.18% -0.18% -543.15% -39.77% 64.54% 100.00%
Tax 0 0 0 0 -28,037 -37,335 -32,699 - YoY % 0.00% 0.00% 0.00% 0.00% 24.90% -14.18% - Horiz. % -0.00% -0.00% -0.00% -0.00% 85.74% 114.18% 100.00%
NP -1,007 -226 -226 -670,302 -77,115 42,308 90,711 - YoY % -345.58% 0.00% 99.97% -769.22% -282.27% -53.36% - Horiz. % -1.11% -0.25% -0.25% -738.94% -85.01% 46.64% 100.00%
NP to SH -1,007 -226 -226 -670,302 -77,115 42,308 90,711 - YoY % -345.58% 0.00% 99.97% -769.22% -282.27% -53.36% - Horiz. % -1.11% -0.25% -0.25% -738.94% -85.01% 46.64% 100.00%
Tax Rate - % - % - % - % - % 46.88 % 26.50 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 76.91% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 176.91% 100.00%
Total Cost 1,007 226 226 670,302 282,396 340,270 390,673 -66.16% YoY % 345.58% 0.00% -99.97% 137.36% -17.01% -12.90% - Horiz. % 0.26% 0.06% 0.06% 171.58% 72.28% 87.10% 100.00%
Net Worth -2,723 -131,431 -131,431 0 449,837 525,872 265,103 - YoY % 97.93% 0.00% 0.00% 0.00% -14.46% 98.36% - Horiz. % -1.03% -49.58% -49.58% 0.00% 169.68% 198.36% 100.00%
Dividend 30/06/20 30/06/19 30/06/18 30/06/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/20 30/06/19 30/06/18 30/06/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth -2,723 -131,431 -131,431 0 449,837 525,872 265,103 - YoY % 97.93% 0.00% 0.00% 0.00% -14.46% 98.36% - Horiz. % -1.03% -49.58% -49.58% 0.00% 169.68% 198.36% 100.00%
NOSH 1,361,969 131,431,767 131,431,767 131,431,767 1,285,250 1,143,200 599,781 16.08% YoY % -98.96% 0.00% 0.00% 10,126.16% 12.43% 90.60% - Horiz. % 227.08% 21,913.26% 21,913.26% 21,913.26% 214.29% 190.60% 100.00%
Ratio Analysis 30/06/20 30/06/19 30/06/18 30/06/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 0.00 % 0.00 % 0.00 % 0.00 % -37.57 % 11.06 % 18.84 % - YoY % 0.00% 0.00% 0.00% 0.00% -439.69% -41.30% - Horiz. % 0.00% 0.00% 0.00% 0.00% -199.42% 58.70% 100.00%
ROE 0.00 % 0.00 % 0.00 % - % -17.14 % 8.05 % 34.22 % - YoY % 0.00% 0.00% 0.00% 0.00% -312.92% -76.48% - Horiz. % 0.00% 0.00% 0.00% 0.00% -50.09% 23.52% 100.00%
Per Share 30/06/20 30/06/19 30/06/18 30/06/17 31/12/16 31/12/15 31/12/14 CAGR
RPS - - - - 15.97 33.47 80.26 - YoY % 0.00% 0.00% 0.00% 0.00% -52.29% -58.30% - Horiz. % 0.00% 0.00% 0.00% 0.00% 19.90% 41.70% 100.00%
EPS 0.00 0.00 0.00 -0.51 -6.00 4.00 8.00 - YoY % 0.00% 0.00% 0.00% 91.50% -250.00% -50.00% - Horiz. % 0.00% 0.00% 0.00% -6.38% -75.00% 50.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS -0.0020 -0.0010 -0.0010 0.0000 0.3500 0.4600 0.4420 - YoY % -100.00% 0.00% 0.00% 0.00% -23.91% 4.07% - Horiz. % -0.45% -0.23% -0.23% 0.00% 79.19% 104.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,361,969 30/06/20 30/06/19 30/06/18 30/06/17 31/12/16 31/12/15 31/12/14 CAGR
RPS - - - - 15.07 28.09 35.34 - YoY % 0.00% 0.00% 0.00% 0.00% -46.35% -20.51% - Horiz. % 0.00% 0.00% 0.00% 0.00% 42.64% 79.49% 100.00%
EPS 0.00 -0.02 -0.02 -49.22 -5.66 3.11 6.66 - YoY % 0.00% 0.00% 99.96% -769.61% -281.99% -53.30% - Horiz. % 0.00% -0.30% -0.30% -739.04% -84.98% 46.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS -0.0020 -0.0965 -0.0965 0.0000 0.3303 0.3861 0.1946 - YoY % 97.93% 0.00% 0.00% 0.00% -14.45% 98.41% - Horiz. % -1.03% -49.59% -49.59% 0.00% 169.73% 198.41% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 30/06/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/12/16 31/12/15 31/12/14 -
Price 0.0100 0.0100 0.0100 0.0100 0.0250 0.0800 0.2700 -
P/RPS 0.00 0.00 0.00 0.00 0.16 0.24 0.34 - YoY % 0.00% 0.00% 0.00% 0.00% -33.33% -29.41% - Horiz. % 0.00% 0.00% 0.00% 0.00% 47.06% 70.59% 100.00%
P/EPS -13.53 -5,815.57 -5,815.57 -1.96 -0.42 2.16 1.79 - YoY % 99.77% 0.00% -296,612.75% -366.67% -119.44% 20.67% - Horiz. % -755.87% -324,892.19% -324,892.19% -109.50% -23.46% 120.67% 100.00%
EY -7.39 -0.02 -0.02 -51.00 -240.00 46.26 56.01 - YoY % -36,850.00% 0.00% 99.96% 78.75% -618.81% -17.41% - Horiz. % -13.19% -0.04% -0.04% -91.06% -428.49% 82.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.00 0.07 0.17 0.61 - YoY % 0.00% 0.00% 0.00% 0.00% -58.82% -72.13% - Horiz. % 0.00% 0.00% 0.00% 0.00% 11.48% 27.87% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 30/06/17 31/12/16 31/12/15 31/12/14 CAGR
Date 28/08/20 06/05/20 05/05/20 30/04/20 28/02/17 29/02/16 16/02/15 -
Price 0.0100 0.0100 0.0100 0.0100 0.0250 0.0650 0.2300 -
P/RPS 0.00 0.00 0.00 0.00 0.16 0.19 0.29 - YoY % 0.00% 0.00% 0.00% 0.00% -15.79% -34.48% - Horiz. % 0.00% 0.00% 0.00% 0.00% 55.17% 65.52% 100.00%
P/EPS -13.53 -5,815.57 -5,815.57 -1.96 -0.42 1.76 1.52 - YoY % 99.77% 0.00% -296,612.75% -366.67% -123.86% 15.79% - Horiz. % -890.13% -382,603.28% -382,603.28% -128.95% -27.63% 115.79% 100.00%
EY -7.39 -0.02 -0.02 -51.00 -240.00 56.94 65.76 - YoY % -36,850.00% 0.00% 99.96% 78.75% -521.50% -13.41% - Horiz. % -11.24% -0.03% -0.03% -77.55% -364.96% 86.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.00 0.07 0.14 0.52 - YoY % 0.00% 0.00% 0.00% 0.00% -50.00% -73.08% - Horiz. % 0.00% 0.00% 0.00% 0.00% 13.46% 26.92% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
CAP Result Annoucement Jun 2020.pdf 
